Terraced
LU2
3 beds
1 bath
Saltdean Close, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£38,610
↗ 33%After 5 Years
Change In Property Value
£70,457
↗ 19%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,364 | £23,714 | £24,070 | £24,672 | £25,289 | £121,109 |
| Total Expenses | £14,580 | £14,628 | £14,674 | £14,744 | £14,817 | £73,443 |
| Profit Before Tax | £8,784 | £9,087 | £9,397 | £9,928 | £10,472 | £47,667 |
| Profit After Tax | £7,115 | £7,360 | £7,611 | £8,041 | £8,482 | £38,610 |
| Change In Property Value | £5,475 | £12,967 | £17,255 | £20,035 | £14,726 | £70,457 |
| Net Return | £12,590 | £20,327 | £24,866 | £28,076 | £23,208 | £109,067 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change